[PWROOT] QoQ Annualized Quarter Result on 28-Feb-2010 [#4]

Stock
[PWROOT] POWER ROOT BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -30.68%
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
PWROOT's Result
PWROOT's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 184,282 198,988 198,780 153,092 154,306 161,924 132,444 24.60%
PBT 13,560 18,492 20,928 13,302 15,984 17,486 8,876 32.61%
Tax -642 -1,388 -2,664 -3,167 -1,352 -1,958 -436 29.39%
NP 12,917 17,104 18,264 10,135 14,632 15,528 8,440 32.77%
-
NP to SH 12,917 17,104 18,264 10,135 14,621 15,528 8,440 32.77%
-
Tax Rate 4.73% 7.51% 12.73% 23.81% 8.46% 11.20% 4.91% -
Total Cost 171,365 181,884 180,516 142,957 139,674 146,396 124,004 24.04%
-
Net Worth 196,787 191,682 197,859 190,776 189,682 194,099 195,928 0.29%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - 353 - 11,923 - 11,944 - -
Div Payout % - 2.07% - 117.65% - 76.92% - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 196,787 191,682 197,859 190,776 189,682 194,099 195,928 0.29%
NOSH 302,749 294,896 304,400 298,088 296,378 298,615 301,428 0.29%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 7.01% 8.60% 9.19% 6.62% 9.48% 9.59% 6.37% -
ROE 6.56% 8.92% 9.23% 5.31% 7.71% 8.00% 4.31% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 60.87 67.48 65.30 51.36 52.06 54.22 43.94 24.24%
EPS 4.27 5.80 6.00 3.40 4.93 5.20 2.80 32.45%
DPS 0.00 0.12 0.00 4.00 0.00 4.00 0.00 -
NAPS 0.65 0.65 0.65 0.64 0.64 0.65 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 279,666
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 37.92 40.95 40.91 31.50 31.75 33.32 27.25 24.61%
EPS 2.66 3.52 3.76 2.09 3.01 3.20 1.74 32.67%
DPS 0.00 0.07 0.00 2.45 0.00 2.46 0.00 -
NAPS 0.405 0.3945 0.4072 0.3926 0.3903 0.3994 0.4032 0.29%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.63 0.60 0.58 0.51 0.53 0.47 0.33 -
P/RPS 1.03 0.89 0.89 0.99 1.02 0.87 0.75 23.52%
P/EPS 14.77 10.34 9.67 15.00 10.74 9.04 11.79 16.19%
EY 6.77 9.67 10.34 6.67 9.31 11.06 8.48 -13.92%
DY 0.00 0.20 0.00 7.84 0.00 8.51 0.00 -
P/NAPS 0.97 0.92 0.89 0.80 0.83 0.72 0.51 53.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 27/07/10 27/04/10 26/01/10 27/10/09 28/07/09 -
Price 0.65 0.70 0.55 0.60 0.57 0.58 0.54 -
P/RPS 1.07 1.04 0.84 1.17 1.09 1.07 1.23 -8.86%
P/EPS 15.23 12.07 9.17 17.65 11.55 11.15 19.29 -14.56%
EY 6.56 8.29 10.91 5.67 8.65 8.97 5.19 16.88%
DY 0.00 0.17 0.00 6.67 0.00 6.90 0.00 -
P/NAPS 1.00 1.08 0.85 0.94 0.89 0.89 0.83 13.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment